Approximately $384.4 million asset-backed securities rated
New York, February 02, 2011 -- Moody's Investors Service has assigned definitive long-term ratings
of Aaa (sf) to the Class A Notes issued by Nelnet Student Loan Trust 2011-1
(NSLT 2011-1). The underlying collateral consists of Federal
Family Education Loan Program (FFELP) student loans, including 24%
of rehabilitated FFELP student loans.
The complete rating action is as follows:
Issuer: Nelnet Student Loan Trust 2011-1
$384,357,000 2011-1 Notes, Definitive
Rating Assigned Aaa (sf)
The ratings are based on the underlying collateral which consists of FFELP
student loans, which are indirectly guaranteed by the U.S.
Department of Education for a minimum of 97% of defaulted principal
and accrued interest; the starting parity of 103.0%;
a debt service reserve account of 0.93% of the pool balance
which is available to cover shortfalls in payments of the servicing and
administration expenses, interest on the notes, and principal
at maturity; a $0.5 million capitalized interest account
that provides liquidity support; as well as the expertise and experience
of National Education Loan Network, Inc. as master servicer
and administrator of the transaction and Nelnet, Inc. as
subservicer of the trust student loans. The expected net loss for
the NSLT 2011-1 transaction is 0.34%.
The V Score for this transaction is Medium, which is in-line
with the Medium V Score assigned for the U.S. FFELP-Backed
LIBOR-Indexed ABS sector. The primary driver of the "Medium"
V Score is the volatility that is introduced by basis risk, which
is unhedged. The basis risk in this transaction exists because
79% of the loans were disbursed after 2000 and generate a CP-based
return to the trust and 21% of the loans were disbursed prior to
2000 and generate a T-Bill based return to the trust, while
the bond interest rate is indexed to LIBOR.
Moody's V Scores provide a relative assessment of the quality of available
credit information and the potential variability around the various inputs
to a rating determination. The V Score ranks transactions by the
potential for significant rating changes owing to uncertainty around the
assumptions due to data quality, historical performance, the
level of disclosure, transaction complexity, the modeling
and the transaction governance that underlie the ratings. V Scores
apply to the entire transaction (rather than individual tranches).
Moody's Parameter Sensitivities
For the transaction, if the basis risk in our Aaa stressed assumptions
were to be changed to +5, +20 or +25 basis points,
the initial model-indicated output for the Class A notes would
be Aaa, Aa1 and Aa3, respectively.
Parameter Sensitivities are not intended to measure how the rating of
the security might migrate over time, rather they are designed to
provide a quantitative calculation of how the initial model output might
change if key input parameters used in the initial rating process differed.
The analysis assumes that the deal has not aged. Parameter Sensitivities
only reflect the ratings impact of each scenario from a quantitative/model-indicated
standpoint. Qualitative factors are also taken into consideration
in the rating process, so the actual ratings that would be assigned
in each case could vary from the information presented in the Parameter
The methodology that was used in rating this transaction is described
In rating securitizations backed by student loans originated under the
Federal Family Educational Loan Program (FFELP), Moody's assesses
both the liquidity and credit risk of the transaction. The drivers
that affect the performance of a transaction include defaults, servicer
guarantee rejection rates, voluntary prepayments, basis risk,
borrower benefit utilization, and the number of borrowers in non-repayment
status, such as deferment and forbearance.
As part of our analysis to understand the risk of the underlying collateral,
we examine historical FFELP static pool performance data. To the
extent that performance data is available from a specific issuer,
that information is used to arrive at our cash flow assumptions for that
particular issuer. If an issuer's data are either limited or unavailable,
our assumptions are based on FFELP performance data received from other
participants. Although FFELP loans are a standardized asset,
we will assume additional volatility in certain assumptions for those
issuers that have limited or no data.
In addition, historical interest rates and spreads are analyzed
to evaluate the basis risk between the interest rate to which the bonds
are indexed and the interest rate to which the FFELP loans are indexed.
This historical data is used to derive an expected, or most likely,
outcome for each variable. These expected defaults, prepayments,
interest rates, and other assumptions are then stressed in accordance
with the rating categories requested by the issuer. Factors that
influence the stress levels include the availability of relevant issuer-specific
performance data, the seasoning of the loans, collateral concentrations
(school types, loan programs), the financial strength and
stability of the servicer, and the general economic environment.
These stressed assumptions are then incorporated into a cash flow model
that takes into account the FFELP loan characteristics as well as structural
(e.g., starting parity, cash flow waterfall,
bond tranching, etc.) and pricing features of the transaction.
The cash flow model outputs are analyzed to determine whether the transaction
as structured by the issuer has sufficient credit protection to pay off
the bonds by their legal final maturity dates. We also analyze
the liquidity risk of the transaction given that borrowers can be in non-repayment
status while in school, grace, deferment or forbearance status,
and the transaction can experience delays in default reimbursement and
On November 18, 2009, Moody's updated its methodology to incorporate
an additional assessment of the risk posed by slow loan repayment rates
when analyzing bonds that are backed by FFELP student loans. We
have recently observed a considerable decline in actual repayment rates
of securitized FFELP student loan pools across issuers. The risk
posed by slow loan repayment rates is most pronounced for transactions
with negative excess spread, which have become more common in the
past two years. Under the updated methodology, the cash flows
of the transaction must be sufficient to make full and timely payments
to investors in a new repayment stress scenario in which the combination
of voluntary prepayments, defaults, forbearance rates,
and deferment rates results in a total repayment rate that is considerably
lower than our existing stress scenarios.
Basis risk is the primary credit risk in FFELP student loan ABS.
The most common form of basis risk in FFELP-backed student loan
transactions is CP-based assets paired with LIBOR-based
liabilities. The basis risk exists because all FFELP loans disbursed
after 2000 generate a CP-based yield, while the bond interest
rates are generally indexed to LIBOR. Moody's Aaa stressed basis
risk assumption between one-month LIBOR and the CP Rate is 10 basis
points with certain periods in which the spread increases to 100 basis
points. This is based on an analysis of historical spreads between
the two indices.
T-Bill -- LIBOR Basis Risk in FFELP Student Loan-Backed
Approximately 21% of the student loans in Nelnet Student Loan Trust
2011-1 were disbursed prior to 2000 and generate a T-Bill
based return to the trust. This creates a significant amount of
basis risk between T-Bill and LIBOR. Due to the high level
of T-Bill-LIBOR basis risk exposure, Moody's analyzed
the historical relationship between T-Bill and LIBOR to determine
the interest rate assumptions to use for this transaction.
Based on our analysis of the interest rate spread between T-Bill
and LIBOR, Moody's has provided the following updated assumptions
for a Aaa rating:
One Month LIBOR Minus T-Bill
Spread Assumptions: Aaa -- 135 bps; Maturity
-- 115 bps;
Spike Assumptions: Aaa -- 280 bps; Maturity --
The interest rate spikes occur in months 7-12 of year 1 and year
5 and then for the first 6 months after the pool factor reaches 10%.
For additional information, please see "Methodology Update on Basis
Risk in FFELP Student Loan-Backed Securitization".
Moody's Investors Service did not receive or take into account a third
party due diligence report on the underlying assets or financial instruments
in this transaction.
A pre-sale report is available at www.moodys.com.
The special report "V Scores and Parameter Sensitivities in the U.S.
Student Loan ABS Sector," is also available on moodys.com.
In addition, Moody's publishes a weekly summary of structured finance
credit, ratings and methodologies, available to all registered
users of our website, at http://www.moodys.com/SFQuickCheck.
Other methodologies and factors that may have been considered in the process
of rating this issuer can also be found in the Rating Methodologies sub-directory
on Moody's website.
Information sources used to prepare the credit rating are the following:
parties involved in the ratings, parties not involved in the ratings,
public information, confidential and proprietary Moody's Investors
Service information, and confidential and proprietary Moody's Analytics
Moody's Investors Service considers the quality of information available
on the issuer or obligation satisfactory for the purposes of assigning
a credit rating.
Moody's adopts all necessary measures so that the information it uses
in assigning a credit rating is of sufficient quality and from sources
Moody's considers to be reliable including, when appropriate,
independent third-party sources. However, Moody's
is not an auditor and cannot in every instance independently verify or
validate information received in the rating process.
Please see ratings tab on the issuer/entity page on Moodys.com
for the last rating action and the rating history.
The date on which some Credit Ratings were first released goes back to
a time before Moody's Investors Service's Credit Ratings were fully digitized
and accurate data may not be available. Consequently, Moody's
Investors Service provides a date that it believes is the most reliable
and accurate based on the information that is available to it.
Please see the ratings disclosure page on our website www.moodys.com
for further information.
Please see the Credit Policy page on Moodys.com for the methodologies
used in determining ratings, further information on the meaning
of each rating category and the definition of default and recovery.
Pedro Sancholuz Ruda
Asst Vice President - Analyst
Structured Finance Group
Moody's Investors Service
Barbara A. Lambotte
VP - Senior Credit Officer
Structured Finance Group
Moody's Investors Service
Moody's Investors Service
Moody's Assigns Ratings of Aaa (sf) to Nelnet Student Loan Trust 2011-1
250 Greenwich Street
New York, NY 10007